Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
-1138.2%
-€7.37
vs €0.71 price
Levered DCF
-€11.61
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-0.6
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.73×-2.41×-8.47×-2.95×-7.21×-11.88×-1.91×-2.45×
P/B2.36×2.32×3.18×2.74×4.41×6.32×1.28×1.64×
P/S18.17×137.18×13.16×46.39×210.51×14.61×115.65×154.14×
EV / EBITDA-1.38×-1.98×-6.89×-2.04×-5.31×-15.86×-1.72×-1.63×
Gross margin-128.8%-1396.0%56.8%97.7%94.6%99.9%81.3%-403.8%
Operating margin-1049.1%-5956.0%-151.3%-1790.4%-3648.0%-175.1%-7669.2%-6060.8%
Net margin-1040.6%-5728.6%-155.7%-1568.4%-2913.1%-123.8%-6048.4%-6287.3%
Current ratio2.85×3.04×3.49×3×3.17×1.98×3.66×4.36×
Debt / equity0.73×0.55×0.35×0.54×0.53×0.98×0.58×0.38×
Interest coverage-58.97×-45.32×-32.4×-48.97×-31.24×-12.86×-19.49×-57.69×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-135.3%-96.7%-37.6%-92.5%-61.0%-53.5%-67.0%-67.0%
Return on invested capital-78.0%-64.2%-21.1%-59.0%-41.1%-28.5%-43.6%-46.9%
Return on assets-65.5%-51.1%-22.1%-45.3%-30.5%-18.2%-36.7%-41.7%
Free cash flow yield-49.8%-49.1%-13.3%-26.0%-12.1%5.2%-49.7%-42.4%
Earnings yield-57.3%-41.8%-11.8%-33.8%-13.8%-8.5%-52.3%-40.8%
Enterprise value€12.9M€18.1M€44.2M€22.8M€48.5M€37.6M€7.3M€7.6M
Net debt / EBITDA0.38×0.64×2.83×1.23×1.56×3.19×0.77×1×
Cash conversion cycle (days)4065,305173-19,817-20,331-99,6441,6476,524